Try our mobile app

Published: 2021-10-21 08:15:49 ET
<<<  go to HOMB company page
EX-99.1 2 homb-ex991_6.htm EX-99.1 homb-ex991_6.htm

 

EXHIBIT 99.1

For Immediate Release:

October 21, 2021

 

Happy at HOMB: Third Quarter 2021 Beats on Net Income and EPS

With New Nine-Month Record on Both, While Tacking on September Loan Growth

 

Conway, AR – Home BancShares, Inc. (NASDAQ GS: HOMB) (“Home” or the “Company”), parent company of Centennial Bank, released quarterly earnings today.

 

Highlights of the Third Quarter of 2021:

Metric

Q3 2021

Q2 2021

Q1 2021

Q4 2020

Q3 2020

Net Income

$75.0 million

$79.1 million

$91.6 million

$81.8 million

$69.3 million

Total Revenue (net)

$173.8 million

$172.4 million

$193.4 million

$181.9 million

$176.1 million

Income (loss) before income taxes

$98.2 million

$104.1 million

$120.5 million

$107.7 million

$90.4 million

Pre-tax, pre-provision, net income (PPNR) (non-GAAP)(1)

$98.2 million

$99.4 million

$120.5 million

$107.7 million

$104.4 million

Pre-tax net income to total revenue (net)

56.50%

60.42%

62.32%

59.19%

51.32%

P5NR (Pre-tax, pre-provision, profit percentage) (PPNR to total revenue (net)) (non-GAAP)(1)

56.50%

 

57.66%

62.32%

59.19%

59.28%

ROA

1.68%

1.81%

2.22%

1.97%

1.66%

NIM

3.60%

3.61%

4.02%

4.00%

3.92%

NIM, excluding PPP loans (non-GAAP)(1)

3.43%

3.54%

3.87%

3.97%

3.98%

Purchase Accounting Accretion

$4.9 million

$5.8 million

$5.5 million

$5.7 million

$7.0 million

ROE

10.97%

11.92%

14.15%

12.72%

10.97%

ROTCE (non-GAAP)(1)

17.39%

19.12%

22.90%

20.96%

18.29%

Diluted Earnings Per Share

$0.46

$0.48

$0.55

$0.50

$0.42

Non-Performing Assets to Total Assets

0.29%

0.35%

0.38%

0.48%

0.47%

Common Equity Tier 1 Capital

15.2%

15.0%

14.3%

13.4%

12.6%

Leverage

11.0%

10.9%

11.1%

10.8%

10.4%

Tier 1 Capital

15.8%

15.6%

14.9%

14.0%

13.2%

Total Risk-Based Capital

19.6%

19.5%

18.8%

17.8%

16.9%

Allowance for Credit Losses to Total Loans

2.41%

2.36%

2.25%

2.19%

2.12%

Allowance for Credit Losses to Total Loans, excluding PPP loans (non-GAAP)(1)

2.47%

 

2.47%

2.40%

2.33%

2.28%

(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.

“We had a great third quarter and a great first nine months as our company is continuing on to another $300 million plus year for the fourth year in a row. On the Happy HOMB front, there may not have been a better deal done in the last several years, unless it was an MOE or a complete franchise overlap that eliminated almost all of the branches. As a well-known analyst said, ‘HOMB threaded the needle perfectly on this deal.’ The market reaction has been favorable and a nod to the work we put into the structure of a triple accretive deal,” said John Allison, Chairman.



 

 

“September saw the first quality loan growth we have seen in some time. Loans recorded an increase of $55 million ex-PPP for the month - couple that with a $250 million increase in unfunded commitments for the quarter, and we are optimistic that quality loans will continue to build. I am personally excited about our partnership with Happy State Bank and am looking forward to working with their team in 2022 and beyond. I could not be happier with this deal as it works for both Happy and HOMB employees and shareholders,” said Tracy French, Centennial Bank President and Chief Executive Officer.

Operating Highlights

Net income for the three-month period ended September 30, 2021 was $75.0 million, or $0.46 earnings per share. Net income for the nine-month period ended September 30, 2021 was $245.7 million, or $1.49 earnings per share, both of which are records for the Company.

During the third quarter of 2021, the Company did not record any credit loss expense. The Company’s provisioning model is closely tied to unemployment rate projections which have continued to improve since the fourth quarter of 2020.  The Company determined that an additional provision for credit losses on loans was not necessary as the current level of the allowance for credit losses was considered adequate as of September 30, 2021. In addition, the Company determined that the current level of the unfunded commitment reserve was adequate and no additional provision for unfunded commitments was necessary.

Our net interest margin was 3.60% for the three-month period ended September 30, 2021 compared to 3.61% for the three-month period ended June 30, 2021. The yield on loans was 5.64% and 5.40% for the three months ended September 30, 2021 and June 30, 2021, respectively, as average loans decreased from $10.54 billion to $10.04 billion. Additionally, the rate on interest bearing deposits decreased to 0.23% as of September 30, 2021 from 0.26% as of June 30, 2021, with average balances of $9.86 billion and $9.81 billion, respectively.

As of September 30, 2021, we had $241.5 million of Paycheck Protection Program (PPP) loans outstanding. These loans are at 1.00% plus the accretion of the origination fee. Excluding PPP loans, our net interest margin (non-GAAP) for the three-month period ended September 30, 2021 was 3.43%.(1) The PPP loans were accretive to the net interest margin by 17 basis points for the three-month period ended September 30, 2021 compared to 7 basis points for the three-month period ended June 30, 2021. This was primarily due to approximately $232.4 million of the Company’s PPP loans being forgiven during the third quarter of 2021 as well as the acceleration of deferred fees for the loans that were forgiven. The deferred fee income increased from $6.3 million to $9.3 million for the three-month periods ended June 30, 2021 and September 30, 2021, respectively.

 


 

 

The effects of the COVID-19 pandemic continued to create a significant amount of excess liquidity in the market. As a result of this excess liquidity, we had an increase of $337.7 million of average interest-bearing cash balances in the third quarter of 2021 compared to the second quarter of 2021. This excess liquidity diluted the net interest margin by 8 basis points for the three-month period ended September 30, 2021.

During the third quarter of 2021, there was $3.5 million of event interest income compared to event interest income of $942,000 for the second quarter of 2021. This increased the net interest margin by 6 basis points.

Purchase accounting accretion on acquired loans was $4.9 million and $5.8 million and average purchase accounting loan discounts were $36.5 million and $38.6 million for the three-month periods ended September 30, 2021 and June 30, 2021, respectively. The reduction in accretion income reduced the net interest margin by 2 basis points for the three-month period ended September 30, 2021.

Net interest income on a fully taxable equivalent basis was $146.4 million for the three-month period ended September 30, 2021 and $143.0 million for the three-month period ended June 30, 2021. This increase in net interest income for the three-month period ended September 30, 2021 was the result of a $2.6 million increase in interest income and a $780,000 decrease in interest expense. The $2.6 million increase in interest income was primarily the result of a $1.2 million net increase in investment income, a $911,000 increase in loan interest income, and a $410,000 increase in interest-bearing balances due from banks. The $780,000 decrease in interest expense was primarily the result of a decrease in interest expense on deposits.

The Company reported $29.2 million of non-interest income for the third quarter of 2021. The most important components of the second quarter non-interest income were $8.1 million from other service charges and fees, $5.9 million in mortgage lending income, $5.9 million from service charges on deposit accounts, $4.3 million from other income and $2.7 million from dividends from FHLB, FRB, FNBB and other.  Included in the $2.7 million in dividends from FHLB, FRB, FNBB and other were $2.2 million in special dividends from equity investments. The Company is still currently involved in these investments; however, past performance does not guarantee future performance.

Non-interest expense for the third quarter of 2021 was $75.6 million. The most important components of the second quarter non-interest expense were $42.5 million from salaries and employee benefits, $16.8 million in other expense, $9.3 million in occupancy and equipment expenses and $6.0 million in data processing expenses. Also included within non-interest expense was $1.0 million in merger and acquisition expenses, the majority of which is non-deductible for tax purposes. For the third quarter of 2021, our efficiency ratio was 42.26%.



 

 

Financial Condition

 

Total loans receivable were $9.90 billion at September 30, 2021 compared to $10.20 billion at June 30, 2021. Total deposits were $14.00 billion at September 30, 2021 compared to $13.89 billion at June 30, 2021. Total assets were $17.77 billion at September 30, 2021 compared to $17.63 billion at June 30, 2021.

During the third quarter 2021, the Company experienced approximately $298.1 million in loan decline. Centennial CFG experienced $76.1 million of organic loan growth and had loans of $1.64 billion at September 30, 2021. Our legacy footprint experienced $141.8 million in organic loan decline and $232.4 million in PPP loan decline during the quarter

Non-performing loans to total loans was 0.51% as of September 30, 2021 compared to 0.58% as of June 30, 2021. Non-performing assets to total assets decreased from 0.35% as of June 30, 2021 to 0.29% as of September 30, 2021. Net charge-offs were $1.8 million and $2.5 million for the three months ended September 30, 2021 and June 30, 2021, respectively.

Non-performing loans at September 30, 2021 were $15.5 million, $25.2 million, $523,000, $1.9 million and $7.8 million in the Arkansas, Florida, Alabama, Shore Premier Finance and Centennial CFG markets, respectively, for a total of $50.9 million. Non-performing assets at September 30, 2021 were $16.1 million, $25.8 million, $523,000, $1.9 million and $7.8 million in the Arkansas, Florida, Alabama, Shore Premier Finance and Centennial CFG markets, respectively, for a total of $52.1 million.

The Company’s allowance for credit losses on loans was $238.7 million at September 30, 2021, or 2.41% of total loans, compared to the allowance for credit losses of $240.5 million, or 2.36% of total loans, at June 30, 2021. The Company’s allowance for credit losses on loans to total loans, excluding PPP loans (non-GAAP), was 2.47%(1) at both September 30, 2021 and June 30, 2021. As of September 30, 2021 and June 30, 2021, the Company’s allowance for credit losses on loans was 468.77% and 407.99% of its total non-performing loans, respectively.

Stockholders’ equity was $2.74 billion at September 30, 2021 compared to $2.70 billion at June 30, 2021, an increase of approximately $39.9 million. The increase in stockholders’ equity was primarily associated with the $52.0 million increase in retained earnings, which was partially offset by a $3.1 million decrease in accumulated other comprehensive income and net stock repurchases and share-based compensation activity of $9.0 million. Book value per common share was $16.68 at September 30, 2021 compared to $16.39 at June 30, 2021. Tangible book value per common share (non-GAAP) was $10.59(1) at September 30, 2021 compared to $10.31(1) at June 30, 2021, an increase of 10.77% on an annualized basis.   

______________________________

(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.


 

Branches

 

The Company currently has 76 branches in Arkansas, 78 branches in Florida, 5 branches in Alabama and one branch in New York City.

Acquisition

 

The Company’s previously announced acquisition of Happy Bancshares, Inc. (“Happy”) and its bank subsidiary, Happy State Bank, is currently expected to close during the first quarter of 2022 and is subject to the approval of the shareholders of each company, regulatory approvals and other customary closing conditions.

Conference Call

 

Management will conduct a conference call to review this information at 1:00 p.m. CT (2:00 ET) on Thursday, October 21, 2021. We encourage all participants to pre-register for the conference call using the following link: https://dpregister.com/sreg/10160407/ed8432fe7e. Callers who pre-register will be given dial-in instructions and a unique PIN to gain immediate access to the live call. Participants may pre-register now, or at any time prior to the call, and will immediately receive simple instructions via email. The Home BancShares conference call will also be automatically scheduled as an event in your Outlook calendar.

Those without internet access or unable to pre-register may dial in and listen to the live call by calling 1-877-508-9586 and asking for the Home BancShares conference call. A replay of the call will be available by calling 1-877-344-7529, Passcode: 10160407, which will be available until October 28, 2021 at 10:59 p.m. CT (11:59 ET). Internet access to the call will be available live or in recorded version on the Company's website at www.homebancshares.com under “Investor Relations” for 12 months.

About Home BancShares

 

Home BancShares, Inc. is a bank holding company, headquartered in Conway, Arkansas. Its wholly-owned subsidiary, Centennial Bank, provides a broad range of commercial and retail banking plus related financial services to businesses, real estate developers, investors, individuals and municipalities. Centennial Bank has branch locations in Arkansas, Florida, South Alabama and New York City. The Company’s common stock is traded through the NASDAQ Global Select Market under the symbol “HOMB.” The company was founded in 1998 and is headquartered in Conway, Arkansas. Visit www.homebancshares.com or www.my100bank.com for more information.

 


 

 

Non-GAAP Financial Measures

 

This press release contains financial information determined by methods other than in accordance with generally accepted accounting principles (GAAP). The Company’s management uses these non-GAAP financial measures--including net income (earnings), as adjusted; pre-tax, pre-provision, net income (PPNR); pre-tax, pre-provision, profit percentage; diluted earnings per common share, as adjusted; return on average assets, as adjusted; return on average assets excluding intangible amortization; return on average assets excluding excess liquidity; return on average common equity, as adjusted; return on average tangible common equity; return on average tangible common equity excluding intangible amortization; return on average tangible common equity, as adjusted; efficiency ratio, as adjusted; net interest margin, excluding PPP loans; allowance for credit losses to total loans, excluding PPP loans; tangible book value per common share and tangible common equity to tangible assets--to provide meaningful supplemental information regarding our performance. These measures typically adjust GAAP performance measures to include the tax benefit associated with revenue items that are tax-exempt, as well as adjust income available to common shareholders for certain significant items or transactions (including the effect of the PPP loans) that management believes are not indicative of the Company’s primary business operating results. Since the presentation of these GAAP performance measures and their impact differ between companies, management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company’s business. These non-GAAP disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in the tables of this release.

General

 

This release may contain forward-looking statements regarding the Company’s plans, expectations, goals and outlook for the future, as well as statements about the benefits of the business combination transaction involving Home and Happy. Statements in this press release that are not historical facts should be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements of this type speak only as of the date of this news release. By nature, forward-looking statements involve inherent risk and uncertainties. Various factors could cause actual results to differ materially from those contemplated by the forward-looking statements. These factors include, but are not limited to, the following:  economic conditions, credit quality, interest rates, loan demand, real estate values and unemployment; disruptions, uncertainties and


 

related effects on our business and operations as a result of the ongoing coronavirus (COVID-19) pandemic and measures that have been or may be implemented or imposed in response to the pandemic, including the impact on, among other things, credit quality and liquidity; the possibility that the proposed acquisition of Happy does not close when expected or at all because required regulatory, shareholder or other approvals and other conditions to closing are not received or satisfied on a timely basis or at all; the possibility that such transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events; the risk that the benefits from the transaction may not be fully realized or may take longer to realize than expected, including as a result of changes in general economic and market conditions, ongoing or future effects of the COVID-19 pandemic, interest and exchange rates, monetary policy, laws and regulations and their enforcement, and the degree of competition in the geographic and business areas in which Home and Happy operate; the ability to promptly and effectively integrate the businesses of Home and Happy; the reaction to the transaction of the companies’ customers, employees and counterparties; diversion of management time on acquisition-related issues; the effect of any future mergers, acquisitions or other transactions to which we or our bank subsidiary may from time to time be a party, including as a result of one or more of the factors described above as they would relate to such transaction; the ability to identify, enter into and/or close additional acquisitions; legislative and regulatory changes and risks and expenses associated with current and future legislation and regulations, including those in response to the COVID-19 pandemic; technological changes and cybersecurity risks; the effects of changes in accounting policies and practices; changes in governmental monetary and fiscal policies; political instability; competition from other financial institutions; potential claims, expenses and other adverse effects related to current or future litigation, regulatory examinations or other government actions; changes in the assumptions used in making the forward-looking statements; and other factors described in reports we file with the Securities and Exchange Commission (the “SEC”), including those factors set forth in our Annual Report on Form 10-K for the year ended December 31, 2020, filed with the SEC on February 26, 2021.



 

Additional Important Information and Where to Find It

 

This press release may be deemed to be solicitation material in respect of the proposed transaction by Home and Happy. In connection with the proposed acquisition, Home intends to file with the Securities and Exchange Commission (the “SEC”) a Registration Statement on Form S-4 (the “Registration Statement”) to register the shares of Home common stock to be issued to shareholders of Happy in connection with the transaction. The Registration Statement will include a joint proxy statement of Home and Happy and a prospectus of Home (the “Joint Proxy Statement/Prospectus”), as well as other relevant materials regarding the proposed merger transaction involving Home and Happy. The definitive Joint Proxy Statement/Prospectus will be mailed to shareholders of Home and Happy. INVESTORS AND SECURITY HOLDERS OF HOME AND HAPPY ARE ADVISED TO READ THE JOINT PROXY STATEMENT/PROSPECTUS WHEN IT BECOMES AVAILABLE AND ANY OTHER DOCUMENTS FILED WITH THE SEC IN CONNECTION WITH THE MERGER OR INCORPORATED BY REFERENCE IN THE JOINT PROXY STATEMENT/PROSPECTUS BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION REGARDING THE PROPOSED MERGER TRANSACTION. Investors and security holders may obtain free copies of these documents, once they are filed, and other documents filed with the SEC on the SEC’s website at http://www.sec.gov. Investors and security holders may also obtain free copies of the documents filed with the SEC by Home at Home’s website at http://www.homebancshares.com, Investor Relations, or by contacting Donna Townsell, by telephone at (501) 328-4625.

Participants in Solicitation

 

Home and Happy and certain of their directors and executive officers may be deemed to be participants in the solicitation of proxies from the shareholders of Home and Happy in connection with the merger transaction. Information about the directors and executive officers of Home and their ownership of Home common stock is set forth in the proxy statement for Home’s 2021 Annual Meeting of Shareholders, as filed with the SEC on Schedule 14A on March 2, 2021. Information about the directors and executive officers of Happy and their ownership of Happy common stock will be set forth in the Joint Proxy Statement/Prospectus to be included in the Registration Statement. Additional information regarding the interests of those participants and other persons who may be deemed participants in the transaction may be obtained by reading the Joint Proxy Statement/Prospectus regarding the merger transaction. Free copies of this document may be obtained as described in the preceding paragraph when it becomes available.

 

 


 

 

####

 

FOR MORE INFORMATION CONTACT:

Donna Townsell

Director of Investor Relations

Home BancShares, Inc.

(501) 328-4625

 


 

 

Home BancShares, Inc.

Consolidated End of Period Balance Sheets

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sep. 30,

 

 

Jun. 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sep. 30,

 

(In thousands)

 

2021

 

 

2021

 

 

2021

 

 

2020

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

146,378

 

 

$

182,226

 

 

$

218,814

 

 

$

242,173

 

 

$

144,197

 

Interest-bearing deposits with other banks

 

 

3,133,878

 

 

 

2,759,027

 

 

 

2,259,734

 

 

 

1,021,615

 

 

 

899,140

 

    Cash and cash equivalents

 

 

3,280,256

 

 

 

2,941,253

 

 

 

2,478,548

 

 

 

1,263,788

 

 

 

1,043,337

 

Investment securities - available-for-sale, net of

   allowance for credit losses

 

 

3,150,608

 

 

 

3,053,712

 

 

 

2,539,123

 

 

 

2,473,781

 

 

 

2,361,900

 

Loans receivable

 

 

9,901,100

 

 

 

10,199,175

 

 

 

10,778,493

 

 

 

11,220,721

 

 

 

11,691,470

 

Allowance for credit losses

 

 

(238,673

)

 

 

(240,451

)

 

 

(242,932

)

 

 

(245,473

)

 

 

(248,224

)

    Loans receivable, net

 

 

9,662,427

 

 

 

9,958,724

 

 

 

10,535,561

 

 

 

10,975,248

 

 

 

11,443,246

 

Bank premises and equipment, net

 

 

276,972

 

 

 

278,502

 

 

 

278,620

 

 

 

278,614

 

 

 

280,364

 

Foreclosed assets held for sale

 

 

1,171

 

 

 

1,969

 

 

 

3,004

 

 

 

4,420

 

 

 

4,322

 

Cash value of life insurance

 

 

104,638

 

 

 

104,132

 

 

 

103,599

 

 

 

103,519

 

 

 

102,989

 

Accrued interest receivable

 

 

48,577

 

 

 

48,725

 

 

 

55,495

 

 

 

60,528

 

 

 

72,599

 

Deferred tax asset, net

 

 

69,724

 

 

 

72,273

 

 

 

77,145

 

 

 

70,249

 

 

 

75,167

 

Goodwill

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

Core deposit and other intangibles

 

 

26,466

 

 

 

27,886

 

 

 

29,307

 

 

 

30,728

 

 

 

32,149

 

Other assets

 

 

171,192

 

 

 

166,991

 

 

 

166,814

 

 

 

164,904

 

 

 

160,660

 

    Total assets

 

$

17,765,056

 

 

$

17,627,192

 

 

$

17,240,241

 

 

$

16,398,804

 

 

$

16,549,758

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Demand and non-interest-bearing

 

$

4,139,149

 

 

$

4,076,570

 

 

$

3,859,722

 

 

$

3,266,753

 

 

$

3,207,967

 

    Savings and interest-bearing transaction accounts

 

 

8,813,326

 

 

 

8,744,900

 

 

 

8,477,208

 

 

 

8,212,240

 

 

 

8,011,200

 

    Time deposits

 

 

1,050,896

 

 

 

1,069,871

 

 

 

1,175,664

 

 

 

1,246,797

 

 

 

1,718,299

 

       Total deposits

 

 

14,003,371

 

 

 

13,891,341

 

 

 

13,512,594

 

 

 

12,725,790

 

 

 

12,937,466

 

Securities sold under agreements to repurchase

 

 

141,002

 

 

 

150,540

 

 

 

162,929

 

 

 

168,931

 

 

 

158,447

 

FHLB and other borrowed funds

 

 

400,000

 

 

 

400,000

 

 

 

400,000

 

 

 

400,000

 

 

 

403,428

 

Accrued interest payable and other liabilities

 

 

113,721

 

 

 

118,415

 

 

 

148,999

 

 

 

127,999

 

 

 

139,485

 

Subordinated debentures

 

 

370,900

 

 

 

370,707

 

 

 

370,515

 

 

 

370,326

 

 

 

370,133

 

    Total liabilities

 

 

15,028,994

 

 

 

14,931,003

 

 

 

14,595,037

 

 

 

13,793,046

 

 

 

14,008,959

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

1,640

 

 

 

1,645

 

 

 

1,651

 

 

 

1,651

 

 

 

1,652

 

Capital surplus

 

 

1,492,588

 

 

 

1,501,615

 

 

 

1,516,286

 

 

 

1,520,617

 

 

 

1,520,103

 

Retained earnings

 

 

1,215,831

 

 

 

1,163,810

 

 

 

1,107,818

 

 

 

1,039,370

 

 

 

980,699

 

Accumulated other comprehensive income

 

 

26,003

 

 

 

29,119

 

 

 

19,449

 

 

 

44,120

 

 

 

38,345

 

    Total stockholders' equity

 

 

2,736,062

 

 

 

2,696,189

 

 

 

2,645,204

 

 

 

2,605,758

 

 

 

2,540,799

 

    Total liabilities and stockholders' equity

 

$

17,765,056

 

 

$

17,627,192

 

 

$

17,240,241

 

 

$

16,398,804

 

 

$

16,549,758

 

 

 


 

 

Home BancShares, Inc.

Consolidated Statements of Income

(Unaudited)

 

 

 

Quarter Ended

Nine Months Ended

 

 

 

Sep. 30,

 

 

Jun. 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sep. 30,

 

 

Sep. 30,

 

 

Sep. 30,

 

(In thousands)

 

2021

 

 

2021

 

 

2021

 

 

2020

 

 

2020

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Loans

 

$

142,609

 

 

$

141,684

 

 

$

150,917

 

 

$

153,407

 

 

$

154,787

 

 

$

435,210

 

 

$

471,931

 

   Investment securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Taxable

 

 

8,495

 

 

 

7,185

 

 

 

6,253

 

 

 

6,900

 

 

 

7,227

 

 

 

21,933

 

 

 

25,696

 

       Tax-exempt

 

 

4,839

 

 

 

4,905

 

 

 

5,071

 

 

 

4,979

 

 

 

4,367

 

 

 

14,815

 

 

 

11,179

 

   Deposits - other banks

 

 

1,117

 

 

 

707

 

 

 

410

 

 

 

270

 

 

 

252

 

 

 

2,234

 

 

 

1,579

 

   Federal funds sold

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

21

 

Total interest income

 

 

157,060

 

 

 

154,481

 

 

 

162,651

 

 

 

165,556

 

 

 

166,633

 

 

 

474,192

 

 

 

510,406

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Interest on deposits

 

 

5,642

 

 

 

6,434

 

 

 

7,705

 

 

 

10,596

 

 

 

13,200

 

 

 

19,781

 

 

 

52,514

 

    Federal funds purchased

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

13

 

    FHLB borrowed funds

 

 

1,917

 

 

 

1,896

 

 

 

1,875

 

 

 

1,917

 

 

 

2,235

 

 

 

5,688

 

 

 

7,589

 

    Securities sold under agreements to repurchase

 

 

102

 

 

 

107

 

 

 

190

 

 

 

208

 

 

 

237

 

 

 

399

 

 

 

959

 

    Subordinated debentures

 

 

4,788

 

 

 

4,792

 

 

 

4,793

 

 

 

4,810

 

 

 

4,823

 

 

 

14,373

 

 

 

14,801

 

Total interest expense

 

 

12,449

 

 

 

13,229

 

 

 

14,563

 

 

 

17,531

 

 

 

20,495

 

 

 

40,241

 

 

 

75,876

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

144,611

 

 

 

141,252

 

 

 

148,088

 

 

 

148,025

 

 

 

146,138

 

 

 

433,951

 

 

 

434,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Provision for credit losses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

14,000

 

 

 

-

 

 

 

112,264

 

    Provision for credit loss - unfunded commitments

 

 

-

 

 

 

(4,752

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(4,752

)

 

 

16,989

 

Total credit loss expense

 

 

-

 

 

 

(4,752

)

 

 

-

 

 

 

-

 

 

 

14,000

 

 

 

(4,752

)

 

 

129,253

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for credit

     losses

 

 

144,611

 

 

 

146,004

 

 

 

148,088

 

 

 

148,025

 

 

 

132,138

 

 

 

438,703

 

 

 

305,277

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Service charges on deposit accounts

 

 

5,941

 

 

 

5,116

 

 

 

5,002

 

 

 

5,544

 

 

 

4,910

 

 

 

16,059

 

 

 

15,837

 

    Other service charges and fees

 

 

8,051

 

 

 

9,659

 

 

 

7,608

 

 

 

8,425

 

 

 

8,539

 

 

 

25,318

 

 

 

22,261

 

    Trust fees

 

 

479

 

 

 

444

 

 

 

522

 

 

 

420

 

 

 

378

 

 

 

1,445

 

 

 

1,213

 

    Mortgage lending income

 

 

5,948

 

 

 

6,202

 

 

 

8,167

 

 

 

10,071

 

 

 

10,177

 

 

 

20,317

 

 

 

18,994

 

    Insurance commissions

 

 

586

 

 

 

478

 

 

 

492

 

 

 

366

 

 

 

271

 

 

 

1,556

 

 

 

1,482

 

    Increase in cash value of life insurance

 

 

509

 

 

 

537

 

 

 

502

 

 

 

534

 

 

 

548

 

 

 

1,548

 

 

 

1,666

 

    Dividends from FHLB, FRB, FNBB & other

 

 

2,661

 

 

 

2,646

 

 

 

8,609

 

 

 

967

 

 

 

3,433

 

 

 

13,916

 

 

 

11,505

 

    Gain on SBA loans

 

 

439

 

 

 

1,149

 

 

 

-

 

 

 

304

 

 

 

-

 

 

 

1,588

 

 

 

341

 

    (Loss) gain on branches, equipment and

        other assets, net

 

 

(34

)

 

 

(23

)

 

 

(29

)

 

 

217

 

 

 

(27

)

 

 

(86

)

 

 

109

 

    Gain on OREO, net

 

 

246

 

 

 

619

 

 

 

401

 

 

 

150

 

 

 

470

 

 

 

1,266

 

 

 

982

 

    Gain on securities, net

 

 

-

 

 

 

-

 

 

 

219

 

 

 

-

 

 

 

-

 

 

 

219

 

 

 

-

 

    Fair value adjustment for marketable securities

 

 

61

 

 

 

1,250

 

 

 

5,782

 

 

 

4,271

 

 

 

(1,350

)

 

 

7,093

 

 

 

(6,249

)

    Other income

 

 

4,322

 

 

 

3,043

 

 

 

8,001

 

 

 

2,616

 

 

 

2,602

 

 

 

15,366

 

 

 

9,760

 

Total non-interest income

 

 

29,209

 

 

 

31,120

 

 

 

45,276

 

 

 

33,885

 

 

 

29,951

 

 

 

105,605

 

 

 

77,901

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Salaries and employee benefits

 

 

42,469

 

 

 

42,462

 

 

 

42,059

 

 

 

43,022

 

 

 

41,511

 

 

 

126,990

 

 

 

120,928

 

    Occupancy and equipment

 

 

9,305

 

 

 

9,042

 

 

 

9,237

 

 

 

9,801

 

 

 

9,566

 

 

 

27,584

 

 

 

28,611

 

    Data processing expense

 

 

6,024

 

 

 

5,893

 

 

 

5,870

 

 

 

5,171

 

 

 

4,921

 

 

 

17,787

 

 

 

13,861

 

    Merger and acquisition expenses

 

 

1,006

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,006

 

 

 

711

 

    Other operating expenses

 

 

16,815

 

 

 

15,585

 

 

 

15,700

 

 

 

16,247

 

 

 

15,714

 

 

 

48,100

 

 

 

49,033

 

Total non-interest expense

 

 

75,619

 

 

 

72,982

 

 

 

72,866

 

 

 

74,241

 

 

 

71,712

 

 

 

221,467

 

 

 

213,144

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

98,201

 

 

 

104,142

 

 

 

120,498

 

 

 

107,669

 

 

 

90,377

 

 

 

322,841

 

 

 

170,034

 

    Income tax expense (benefit)

 

 

23,209

 

 

 

25,072

 

 

 

28,896

 

 

 

25,875

 

 

 

21,057

 

 

 

77,177

 

 

 

37,380

 

Net income

 

$

74,992

 

 

$

79,070

 

 

$

91,602

 

 

$

81,794

 

 

$

69,320

 

 

$

245,664

 

 

$

132,654

 


 

 

Home BancShares, Inc.

Selected Financial Information

(Unaudited)

 

 

Quarter Ended

 

 

Nine Months Ended

 

(Dollars and shares in thousands,

 

Sep. 30,

 

 

Jun. 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sep. 30,

 

 

Sep. 30,

 

 

Sep. 30,

 

except per share data)

 

2021

 

 

2021

 

 

2021

 

 

2020

 

 

2020

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share

 

$

0.46

 

 

$

0.48

 

 

$

0.55

 

 

$

0.50

 

 

$

0.42

 

 

$

1.49

 

 

$

0.80

 

Diluted earnings per common share, as adjusted,

   excluding fair value adjustment for marketable

   securities, special dividend from equity

   investment, gain on securities, recoveries on

   historic losses, branch write-off expense,

   outsourced special project expense & merger

   and acquisition expenses (non-GAAP)(1)

 

 

0.45

 

 

 

0.46

 

 

 

0.47

 

 

 

0.48

 

 

 

0.41

 

 

 

1.38

 

 

 

0.80

 

Basic earnings per common share

 

 

0.46

 

 

 

0.48

 

 

 

0.55

 

 

 

0.50

 

 

 

0.42

 

 

 

1.49

 

 

 

0.80

 

Dividends per share - common

 

 

0.14

 

 

 

0.14

 

 

 

0.14

 

 

 

0.14

 

 

 

0.13

 

 

 

0.42

 

 

 

0.39

 

Book value per common share

 

 

16.68

 

 

 

16.39

 

 

 

16.02

 

 

 

15.78

 

 

 

15.38

 

 

 

16.68

 

 

 

15.38

 

Tangible book value per common share (non-GAAP)(1)

 

 

10.59

 

 

 

10.31

 

 

 

9.95

 

 

 

9.70

 

 

 

9.30

 

 

 

10.59

 

 

 

9.30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCK INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average common shares outstanding

 

 

164,126

 

 

 

164,781

 

 

 

165,257

 

 

 

165,119

 

 

 

165,200

 

 

 

164,717

 

 

 

165,458

 

Average diluted shares outstanding

 

 

164,603

 

 

 

165,226

 

 

 

165,446

 

 

 

165,119

 

 

 

165,200

 

 

 

165,050

 

 

 

165,458

 

End of period common shares outstanding

 

 

164,008

 

 

 

164,488

 

 

 

165,141

 

 

 

165,095

 

 

 

165,163

 

 

 

164,008

 

 

 

165,163

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ANNUALIZED PERFORMANCE METRICS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.68

%

 

 

1.81

%

 

 

2.22

%

 

 

1.97

%

 

 

1.66

%

 

 

1.90

%

 

 

1.11

%

Return on average assets excluding fair value adjustment

   for marketable securities, special dividend from equity

   investment, gain on securities, recoveries on historic

   losses, branch write-off expense, outsourced special

   project expense & merger and acquisition expenses:

   (ROA, as adjusted) (non-GAAP)(1)

 

 

1.67

%

 

 

1.75

%

 

 

1.88

%

 

 

1.90

%

 

 

1.63

%

 

 

1.76

%

 

 

1.10

%

Return on average assets excluding intangible

   amortization (non-GAAP)(1)

 

 

1.81

%

 

 

1.95

%

 

 

2.39

%

 

 

2.13

%

 

 

1.80

%

 

 

2.04

%

 

 

1.21

%

Return on average assets excluding excess liquidity

   (non-GAAP)(1)

 

 

1.98

%

 

 

2.09

%

 

 

2.42

%

 

 

2.07

%

 

 

1.74

%

 

 

2.17

%

 

 

1.14

%

Return on average common equity

 

 

10.97

%

 

 

11.92

%

 

 

14.15

%

 

 

12.72

%

 

 

10.97

%

 

 

12.32

%

 

 

7.13

%

Return on average common equity excluding fair value

   adjustment for marketable securities, special dividend

   from equity investment, gain on securities, recoveries

   on historic losses, branch write-off expense, outsourced

   special project expense & merger and acquisition

   expenses: (ROE, as adjusted) (non-GAAP)(1)

 

 

10.87

%

 

 

11.54

%

 

 

11.95

%

 

 

12.23

%

 

 

10.76

%

 

 

11.44

%

 

 

7.08

%

Return on average tangible common equity

   (non-GAAP)(1)

 

 

17.39

%

 

 

19.12

%

 

 

22.90

%

 

 

20.96

%

 

 

18.29

%

 

 

19.74

%

 

 

11.96

%

Return on average tangible common equity excluding

   intangible amortization (non-GAAP)(1)

 

 

17.64

%

 

 

19.38

%

 

 

23.16

%

 

 

21.22

%

 

 

18.56

%

 

 

19.99

%

 

 

12.26

%

Return on average tangible common equity excluding fair

   value adjustment for marketable securities, special

   dividend from equity investment, gain on securities,

   recoveries on historic losses, branch write-off expense,

   outsourced special project expense & merger and

   acquisition expenses: (ROTCE, as adjusted)

   (non-GAAP)(1)

 

 

17.23

%

 

 

18.50

%

 

 

19.33

%

 

 

20.15

%

 

 

17.93

%

 

 

18.33

%

 

 

11.89

%

 

(1)  Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.


 

Home BancShares, Inc.

Selected Financial Information

(Unaudited)

 

 

 

Quarter Ended

 

 

Nine Months Ended

 

 

 

Sep. 30,

 

 

Jun. 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sep. 30,

 

 

Sep. 30,

 

 

Sep. 30,

 

(Dollars in thousands)

 

2021

 

 

2021

 

 

2021

 

 

2020

 

 

2020

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

 

42.26

%

 

 

41.09

%

 

 

36.60

%

 

 

39.64

%

 

 

39.56

%

 

 

39.86

%

 

 

40.40

%

Efficiency ratio, as adjusted (non-GAAP)(1)

 

 

42.29

%

 

 

42.07

%

 

 

40.68

%

 

 

40.67

%

 

 

40.08

%

 

 

41.67

%

 

 

40.25

%

Net interest margin - FTE

 

 

3.60

%

 

 

3.61

%

 

 

4.02

%

 

 

4.00

%

 

 

3.92

%

 

 

3.74

%

 

 

4.08

%

Net interest margin - FTE, excluding PPP loans

   (non-GAAP)(1)

 

 

3.43

%

 

 

3.54

%

 

 

3.87

%

 

 

3.97

%

 

 

3.98

%

 

 

3.61

%

 

 

4.12

%

Fully taxable equivalent adjustment

 

$

1,748

 

 

$

1,774

 

 

$

1,821

 

 

$

1,778

 

 

$

1,576

 

 

$

5,343

 

 

$

4,237

 

Total revenue (net)

 

 

173,820

 

 

 

172,372

 

 

 

193,364

 

 

 

181,910

 

 

 

176,089

 

 

 

539,556

 

 

 

512,431

 

Pre-tax, pre-provision, net income (PPNR) (non-GAAP)(1)

 

 

98,201

 

 

 

99,390

 

 

 

120,498

 

 

 

107,669

 

 

 

104,377

 

 

 

318,089

 

 

 

299,287

 

Pre-tax net income to total revenue (net)

 

 

56.50

%

 

 

60.42

%

 

 

62.32

%

 

 

59.19

%

 

 

51.32

%

 

 

59.83

%

 

 

33.18

%

P5NR (Pre-tax, pre-provision, profit percentage)

   (PPNR to total revenue (net)) (non-GAAP)(1)

 

 

56.50

%

 

 

57.66

%

 

 

62.32

%

 

 

59.19

%

 

 

59.28

%

 

 

58.95

%

 

 

58.41

%

Total purchase accounting accretion

 

 

4,868

 

 

 

5,797

 

 

 

5,485

 

 

 

5,736

 

 

 

6,957

 

 

 

16,150

 

 

 

21,640

 

Average purchase accounting loan discounts

 

 

36,456

 

 

 

38,568

 

 

 

43,940

 

 

 

49,563

 

 

 

55,835

 

 

 

38,587

 

 

 

62,662

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising

 

$

1,204

 

 

$

1,194

 

 

$

1,046

 

 

$

1,076

 

 

$

902

 

 

$

3,444

 

 

$

2,923

 

Amortization of intangibles

 

 

1,421

 

 

 

1,421

 

 

 

1,421

 

 

 

1,421

 

 

 

1,420

 

 

 

4,263

 

 

 

4,423

 

Electronic banking expense

 

 

2,521

 

 

 

2,616

 

 

 

2,238

 

 

 

2,282

 

 

 

2,426

 

 

 

7,375

 

 

 

6,195

 

Directors' fees

 

 

395

 

 

 

414

 

 

 

383

 

 

 

359

 

 

 

429

 

 

 

1,192

 

 

 

1,265

 

Due from bank service charges

 

 

265

 

 

 

273

 

 

 

249

 

 

 

254

 

 

 

259

 

 

 

787

 

 

 

721

 

FDIC and state assessment

 

 

1,648

 

 

 

1,108

 

 

 

1,363

 

 

 

1,493

 

 

 

1,607

 

 

 

4,119

 

 

 

5,001

 

Insurance

 

 

749

 

 

 

787

 

 

 

781

 

 

 

795

 

 

 

766

 

 

 

2,317

 

 

 

2,223

 

Legal and accounting

 

 

1,050

 

 

 

1,058

 

 

 

846

 

 

 

790

 

 

 

1,235

 

 

 

2,954

 

 

 

3,432

 

Other professional fees

 

 

1,787

 

 

 

1,796

 

 

 

1,613

 

 

 

1,528

 

 

 

1,661

 

 

 

5,196

 

 

 

6,622

 

Operating supplies

 

 

474

 

 

 

465

 

 

 

487

 

 

 

440

 

 

 

460

 

 

 

1,426

 

 

 

1,548

 

Postage

 

 

301

 

 

 

292

 

 

 

338

 

 

 

315

 

 

 

328

 

 

 

931

 

 

 

968

 

Telephone

 

 

371

 

 

 

365

 

 

 

346

 

 

 

347

 

 

 

321

 

 

 

1,082

 

 

 

955

 

Other expense

 

 

4,629

 

 

 

3,796

 

 

 

4,589

 

 

 

5,147

 

 

 

3,900

 

 

 

13,014

 

 

 

12,757

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Total other operating expenses

 

$

16,815

 

 

$

15,585

 

 

$

15,700

 

 

$

16,247

 

 

$

15,714

 

 

$

48,100

 

 

$

49,033

 

 

(1)  Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.

 


 

 

Home BancShares, Inc.

Selected Financial Information

(Unaudited)

 

 

 

Sep. 30,

 

 

Jun. 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sep. 30,

 

 

(Dollars in thousands)

 

2021

 

 

2021

 

 

2021

 

 

2020

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE SHEET RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans to total deposits

 

 

70.71

%

 

 

73.42

%

 

 

79.77

%

 

 

88.17

%

 

 

90.37

%

 

Common equity to assets

 

 

15.40

%

 

 

15.30

%

 

 

15.34

%

 

 

15.89

%

 

 

15.35

%

 

Tangible common equity to tangible assets (non-GAAP)(1)

 

 

10.36

%

 

 

10.20

%

 

 

10.12

%

 

 

10.41

%

 

 

9.88

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOANS RECEIVABLE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Commercial real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-farm/non-residential

 

$

4,005,841

 

 

$

4,144,375

 

 

$

4,289,142

 

 

$

4,429,060

 

 

$

4,342,141

 

 

      Construction/land development

 

 

1,742,687

 

 

 

1,541,482

 

 

 

1,612,973

 

 

 

1,562,298

 

 

 

1,748,928

 

 

      Agricultural

 

 

138,881

 

 

 

126,293

 

 

 

113,382

 

 

 

114,431

 

 

 

89,476

 

 

   Residential real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Residential 1-4 family

 

 

1,273,988

 

 

 

1,316,485

 

 

 

1,437,546

 

 

 

1,536,257

 

 

 

1,665,628

 

 

      Multifamily residential

 

 

274,131

 

 

 

332,256

 

 

 

377,661

 

 

 

536,538

 

 

 

491,380

 

 

Total real estate

 

 

7,435,528

 

 

 

7,460,891

 

 

 

7,830,704

 

 

 

8,178,584

 

 

 

8,337,553

 

 

Consumer

 

 

814,732

 

 

 

824,938

 

 

 

839,819

 

 

 

864,690

 

 

 

883,568

 

 

Commercial and industrial

 

 

1,414,079

 

 

 

1,612,826

 

 

 

1,794,787

 

 

 

1,896,442

 

 

 

2,161,818

 

 

Agricultural

 

 

68,272

 

 

 

69,152

 

 

 

65,017

 

 

 

66,869

 

 

 

85,365

 

 

Other

 

 

168,489

 

 

 

231,368

 

 

 

248,166

 

 

 

214,136

 

 

 

223,166

 

 

   Loans receivable

 

$

9,901,100

 

 

$

10,199,175

 

 

$

10,778,493

 

 

$

11,220,721

 

 

$

11,691,470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paycheck Protection Program (PPP) loans (net of discounts)

    (included in total loans receivable)

 

 

241,476

 

 

 

473,894

 

 

 

646,382

 

 

 

675,225

 

 

 

825,362

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR CREDIT LOSSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

240,451

 

 

$

242,932

 

 

$

245,473

 

 

$

248,224

 

 

$

238,340

 

 

Loans charged off

 

 

2,469

 

 

 

3,023

 

 

 

3,047

 

 

 

3,040

 

 

 

4,599

 

 

Recoveries of loans previously charged off

 

 

691

 

 

 

542

 

 

 

506

 

 

 

289

 

 

 

483

 

 

   Net loans charged off

 

 

1,778

 

 

 

2,481

 

 

 

2,541

 

 

 

2,751

 

 

 

4,116

 

 

Provision for credit losses - loans

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

14,000

 

 

Balance, end of period

 

$

238,673

 

 

$

240,451

 

 

$

242,932

 

 

$

245,473

 

 

$

248,224

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs to average total loans

 

 

0.07

%

 

 

0.09

%

 

 

0.09

%

 

 

0.10

%

 

 

0.14

%

 

Allowance for credit losses to total loans

 

 

2.41

%

 

 

2.36

%

 

 

2.25

%

 

 

2.19

%

 

 

2.12

%

 

Allowance for credit losses to total loans, excluding PPP loans

 

 

2.47

%

 

 

2.47

%

 

 

2.40

%

 

 

2.33

%

 

 

2.28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-PERFORMING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Non-accrual loans

 

$

47,604

 

 

$

55,269

 

 

$

59,142

 

 

$

64,528

 

 

$

65,148

 

 

   Loans past due 90 days or more

 

 

3,311

 

 

 

3,667

 

 

 

4,209

 

 

 

9,610

 

 

 

8,635

 

 

      Total non-performing loans

 

 

50,915

 

 

 

58,936

 

 

 

63,351

 

 

 

74,138

 

 

 

73,783

 

 

Other non-performing assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Foreclosed assets held for sale, net

 

 

1,171

 

 

 

1,969

 

 

 

3,004

 

 

 

4,420

 

 

 

4,322

 

 

   Other non-performing assets

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

247

 

 

      Total other non-performing assets

 

 

1,171

 

 

 

1,969

 

 

 

3,004

 

 

 

4,420

 

 

 

4,569

 

 

      Total non-performing assets

 

$

52,086

 

 

$

60,905

 

 

$

66,355

 

 

$

78,558

 

 

$

78,352

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses for loans to non-performing loans

 

 

468.77

%

 

 

407.99

%

 

 

383.47

%

 

 

331.10

%

 

 

336.42

%

 

Non-performing loans to total loans

 

 

0.51

%

 

 

0.58

%

 

 

0.59

%

 

 

0.66

%

 

 

0.63

%

 

Non-performing assets to total assets

 

 

0.29

%

 

 

0.35

%

 

 

0.38

%

 

 

0.48

%

 

 

0.47

%

 

(1)  Calculation of this metric and the reconciliation to GAAP is included in the schedules accompanying this release.


 

Home BancShares, Inc.

Consolidated Net Interest Margin

(Unaudited)

 

 

 

Three Months Ended

 

 

 

September 30, 2021

 

 

June 30, 2021

 

 

 

Average

 

 

Income/

 

 

Yield/

 

 

Average

 

 

Income/

 

 

Yield/

 

(Dollars in thousands)

 

Balance

 

 

Expense

 

 

Rate

 

 

Balance

 

 

Expense

 

 

Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Interest-bearing balances due from banks

 

$

2,914,785

 

 

$

1,117

 

 

 

0.15

%

 

$

2,577,101

 

 

$

707

 

 

 

0.11

%

    Federal funds sold

 

 

82

 

 

 

-

 

 

 

0.00

%

 

 

51

 

 

 

-

 

 

 

0.00

%

    Investment securities - taxable

 

 

2,289,680

 

 

 

8,495

 

 

 

1.47

%

 

 

1,909,485

 

 

 

7,185

 

 

 

1.51

%

    Investment securities - non-taxable - FTE

 

 

862,586

 

 

 

6,416

 

 

 

2.95

%

 

 

864,416

 

 

 

6,494

 

 

 

3.01

%

    Loans receivable - FTE

 

 

10,043,393

 

 

 

142,780

 

 

 

5.64

%

 

 

10,541,466

 

 

 

141,869

 

 

 

5.40

%

       Total interest-earning assets

 

 

16,110,526

 

 

 

158,808

 

 

 

3.91

%

 

 

15,892,519

 

 

 

156,255

 

 

 

3.94

%

    Non-earning assets

 

 

1,584,700

 

 

 

 

 

 

 

 

 

 

 

1,598,840

 

 

 

 

 

 

 

 

 

       Total assets

 

$

17,695,226

 

 

 

 

 

 

 

 

 

 

$

17,491,359

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Savings and interest-bearing transaction

         accounts

 

$

8,794,657

 

 

$

3,613

 

 

 

0.16

%

 

$

8,684,726

 

 

$

3,960

 

 

 

0.18

%

       Time deposits

 

 

1,063,500

 

 

 

2,029

 

 

 

0.76

%

 

 

1,123,287

 

 

 

2,474

 

 

 

0.88

%

          Total interest-bearing deposits

 

 

9,858,157

 

 

 

5,642

 

 

 

0.23

%

 

 

9,808,013

 

 

 

6,434

 

 

 

0.26

%

    Securities sold under agreement to repurchase

 

 

143,937

 

 

 

102

 

 

 

0.28

%

 

 

157,570

 

 

 

107

 

 

 

0.27

%

    FHLB borrowed funds

 

 

400,000

 

 

 

1,917

 

 

 

1.90

%

 

 

400,000

 

 

 

1,896

 

 

 

1.90

%

    Subordinated debentures

 

 

370,805

 

 

 

4,788

 

 

 

5.12

%

 

 

370,613

 

 

 

4,792

 

 

 

5.19

%

       Total interest-bearing liabilities

 

 

10,772,899

 

 

 

12,449

 

 

 

0.46

%

 

 

10,736,196

 

 

 

13,229

 

 

 

0.49

%

    Non-interest bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Non-interest bearing deposits

 

 

4,091,174

 

 

 

 

 

 

 

 

 

 

 

3,966,968

 

 

 

 

 

 

 

 

 

       Other liabilities

 

 

120,200

 

 

 

 

 

 

 

 

 

 

 

128,048

 

 

 

 

 

 

 

 

 

          Total liabilities

 

 

14,984,273

 

 

 

 

 

 

 

 

 

 

 

14,831,212

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

2,710,953

 

 

 

 

 

 

 

 

 

 

 

2,660,147

 

 

 

 

 

 

 

 

 

       Total liabilities and shareholders' equity

 

$

17,695,226

 

 

 

 

 

 

 

 

 

 

$

17,491,359

 

 

 

 

 

 

 

 

 

Net interest spread

 

 

 

 

 

 

 

 

 

 

3.45

%

 

 

 

 

 

 

 

 

 

 

3.45

%

Net interest income and margin - FTE

 

 

 

 

 

$

146,359

 

 

 

3.60

%

 

 

 

 

 

$

143,026

 

 

 

3.61

%

 


 

 

Home BancShares, Inc.

Consolidated Net Interest Margin

(Unaudited)

 

 

 

Nine Months Ended

 

 

 

September 30, 2021

 

 

September 30, 2020

 

 

 

Average

 

 

Income/

 

 

Yield/

 

 

Average

 

 

Income/

 

 

Yield/

 

(Dollars in thousands)

 

Balance

 

 

Expense

 

 

Rate

 

 

Balance

 

 

Expense

 

 

Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Interest-bearing balances due from banks

 

$

2,372,227

 

 

$

2,234

 

 

 

0.13

%

 

$

671,231

 

 

$

1,579

 

 

 

0.31

%

    Federal funds sold

 

 

83

 

 

 

-

 

 

 

0.00

%

 

 

1,775

 

 

 

21

 

 

 

1.58

%

    Investment securities - taxable

 

 

1,947,799

 

 

 

21,933

 

 

 

1.51

%

 

 

1,665,900

 

 

 

25,696

 

 

 

2.06

%

    Investment securities - non-taxable - FTE

 

 

858,440

 

 

 

19,610

 

 

 

3.05

%

 

 

503,253

 

 

 

14,712

 

 

 

3.90

%

    Loans receivable - FTE

 

 

10,532,411

 

 

 

435,758

 

 

 

5.53

%

 

 

11,519,706

 

 

 

472,635

 

 

 

5.48

%

       Total interest-earning assets

 

 

15,710,960

 

 

 

479,535

 

 

 

4.08

%

 

 

14,361,865

 

 

 

514,643

 

 

 

4.79

%

    Non-earning assets

 

 

1,594,442

 

 

 

 

 

 

 

 

 

 

 

1,655,973

 

 

 

 

 

 

 

 

 

       Total assets

 

$

17,305,402

 

 

 

 

 

 

 

 

 

 

$

16,017,838

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Savings and interest-bearing transaction

         accounts

 

$

8,607,728

 

 

$

12,289

 

 

 

0.19

%

 

$

7,544,763

 

 

$

30,272

 

 

 

0.54

%

       Time deposits

 

 

1,131,538

 

 

 

7,492

 

 

 

0.89

%

 

 

1,847,833

 

 

 

22,242

 

 

 

1.61

%

          Total interest-bearing deposits

 

 

9,739,266

 

 

 

19,781

 

 

 

0.27

%

 

 

9,392,596

 

 

 

52,514

 

 

 

0.75

%

    Federal funds purchased

 

 

-

 

 

 

-

 

 

 

0.00

%

 

 

2,080

 

 

 

13

 

 

 

0.83

%

    Securities sold under agreement to repurchase

 

 

153,677

 

 

 

399

 

 

 

0.35

%

 

 

150,020

 

 

 

959

 

 

 

0.85

%

    FHLB borrowed funds

 

 

400,000

 

 

 

5,688

 

 

 

1.90

%

 

 

579,805

 

 

 

7,589

 

 

 

1.75

%

    Subordinated debentures

 

 

370,615

 

 

 

14,373

 

 

 

5.19

%

 

 

369,846

 

 

 

14,801

 

 

 

5.35

%

       Total interest-bearing liabilities

 

 

10,663,558

 

 

 

40,241

 

 

 

0.50

%

 

 

10,494,347

 

 

 

75,876

 

 

 

0.97

%

    Non-interest bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Non-interest bearing deposits

 

 

3,848,302

 

 

 

 

 

 

 

 

 

 

 

2,904,159

 

 

 

 

 

 

 

 

 

       Other liabilities

 

 

127,656

 

 

 

 

 

 

 

 

 

 

 

134,281

 

 

 

 

 

 

 

 

 

          Total liabilities

 

 

14,639,516

 

 

 

 

 

 

 

 

 

 

 

13,532,787

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

2,665,886

 

 

 

 

 

 

 

 

 

 

 

2,485,051

 

 

 

 

 

 

 

 

 

       Total liabilities and shareholders' equity

 

$

17,305,402

 

 

 

 

 

 

 

 

 

 

$

16,017,838

 

 

 

 

 

 

 

 

 

Net interest spread

 

 

 

 

 

 

 

 

 

 

3.58

%

 

 

 

 

 

 

 

 

 

 

3.82

%

Net interest income and margin - FTE

 

 

 

 

 

$

439,294

 

 

 

3.74

%

 

 

 

 

 

$

438,767

 

 

 

4.08

%

 


 

 

Home BancShares, Inc.

Non-GAAP Reconciliations

(Unaudited)

 

 

 

Quarter Ended

 

 

Nine Months Ended

 

(Dollars and shares in thousands,

 

Sep. 30,

 

 

Jun. 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sep. 30,

 

 

Sep. 30,

 

 

Sep. 30,

 

except per share data)

 

2021

 

 

2021

 

 

2021

 

 

2020

 

 

2020

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EARNINGS, AS ADJUSTED

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income available to common shareholders (A)

 

$

74,992

 

 

$

79,070

 

 

$

91,602

 

 

$

81,794

 

 

$

69,320

 

 

$

245,664

 

 

$

132,654

 

Pre-tax adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value adjustment for marketable securities

 

 

(61

)

 

 

(1,250

)

 

 

(5,782

)

 

 

(4,271

)

 

 

1,350

 

 

 

(7,093

)

 

 

6,249

 

Special dividend from equity investment

 

 

(2,227

)

 

 

(2,200

)

 

 

(8,073

)

 

 

-

 

 

 

(3,181

)

 

 

(12,500

)

 

 

(10,185

)

Gain on securities

 

 

-

 

 

 

-

 

 

 

(219

)

 

 

-

 

 

 

-

 

 

 

(219

)

 

 

-

 

Recoveries on historic losses

 

 

-

 

 

 

-

 

 

 

(5,107

)

 

 

-

 

 

 

-

 

 

 

(5,107

)

 

 

-

 

Branch write-off expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

981

 

Outsourced special project expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,092

 

Merger and acquisition expenses

 

 

1,006

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,006

 

 

 

711

 

Total pre-tax adjustments

 

 

(1,282

)

 

 

(3,450

)

 

 

(19,181

)

 

 

(4,271

)

 

 

(1,831

)

 

 

(23,913

)

 

 

(1,152

)

Tax-effect of adjustments

 

 

(587

)

 

 

(888

)

 

 

(4,937

)

 

 

(1,116

)

 

 

(479

)

 

 

(6,412

)

 

 

(301

)

Total adjustments after-tax (B)

 

 

(695

)

 

 

(2,562

)

 

 

(14,244

)

 

 

(3,155

)

 

 

(1,352

)

 

 

(17,501

)

 

 

(851

)

Earnings, as adjusted (C)

 

$

74,297

 

 

$

76,508

 

 

$

77,358

 

 

$

78,639

 

 

$

67,968

 

 

$

228,163

 

 

$

131,803

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average diluted shares outstanding (D)

 

 

164,603

 

 

 

165,226

 

 

 

165,446

 

 

 

165,119

 

 

 

165,200

 

 

 

165,050

 

 

 

165,458

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP diluted earnings per share: (A/D)

 

$

0.46

 

 

$

0.48

 

 

$

0.55

 

 

$

0.50

 

 

$

0.42

 

 

$

1.49

 

 

$

0.80

 

Adjustments after-tax: (B/D)

 

 

(0.01

)

 

 

(0.02

)

 

 

(0.08

)

 

 

(0.02

)

 

 

(0.01

)

 

 

(0.11

)

 

 

-

 

Diluted earnings per common share, as

   adjusted, excluding fair value adjustment

   for marketable securities, special dividend

   from equity investment, gain on securities,

   recoveries on historic losses, branch

   write-off expense, outsourced special

   project expense & merger and acquisition

   expenses: (C/D)

 

$

0.45

 

 

$

0.46

 

 

$

0.47

 

 

$

0.48

 

 

$

0.41

 

 

$

1.38

 

 

$

0.80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ANNUALIZED RETURN ON AVERAGE ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets: (A/G)

 

 

1.68

%

 

 

1.81

%

 

 

2.22

%

 

 

1.97

%

 

 

1.66

%

 

 

1.90

%

 

 

1.11

%

Return on average assets excluding fair

   value adjustment for marketable

   securities, special dividend from equity

   investment, gain on securities, recoveries

   on historic losses, branch write-off

   expense, outsourced special project

   expense & merger and acquisition

   expenses: (ROA, as adjusted) ((A+F)/G)

 

 

1.67

%

 

 

1.75

%

 

 

1.88

%

 

 

1.90

%

 

 

1.63

%

 

 

1.76

%

 

 

1.10

%

Return on average assets excluding intangible

   amortization: ((A+E)/(G-H))

 

 

1.81

%

 

 

1.95

%

 

 

2.39

%

 

 

2.13

%

 

 

1.80

%

 

 

2.04

%

 

 

1.21

%

Return on average assets excluding excess liquidity: (A/(G-I))

 

 

1.98

%

 

 

2.09

%

 

 

2.42

%

 

 

2.07

%

 

 

1.74

%

 

 

2.17

%

 

 

1.14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income available to common shareholders (A)

 

$

74,992

 

 

$

79,070

 

 

$

91,602

 

 

$

81,794

 

 

$

69,320

 

 

$

245,664

 

 

$

132,654

 

Amortization of intangibles (D)

 

 

1,421

 

 

 

1,421

 

 

 

1,421

 

 

 

1,421

 

 

 

1,420

 

 

 

4,263

 

 

 

4,423

 

Amortization of intangibles after-tax (E)

 

 

1,055

 

 

 

1,055

 

 

 

1,055

 

 

 

1,049

 

 

 

1,049

 

 

 

3,165

 

 

 

3,268

 

Adjustments after-tax (F)

 

 

(695

)

 

 

(2,562

)

 

 

(14,244

)

 

 

(3,155

)

 

 

(1,352

)

 

 

(17,501

)

 

 

(851

)

Average assets (G)

 

 

17,695,226

 

 

 

17,491,359

 

 

 

16,718,890

 

 

 

16,493,066

 

 

 

16,594,495

 

 

 

17,305,402

 

 

 

16,017,838

 

Average goodwill, core deposits & other

   intangible assets (H)

 

 

1,000,175

 

 

 

1,001,598

 

 

 

1,003,011

 

 

 

1,004,432

 

 

 

1,005,864

 

 

 

1,001,585

 

 

 

1,004,065

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average interest bearing cash balance

 

 

2,914,785

 

 

 

2,577,101

 

 

 

1,610,463

 

 

 

1,029,047

 

 

 

926,754

 

 

 

2,372,227

 

 

 

671,231

 

Average historical interest bearing cash balance

 

 

225,000

 

 

 

225,000

 

 

 

225,000

 

 

 

225,000

 

 

 

225,000

 

 

 

225,000

 

 

 

225,000

 

Average excess cash balance (I)

 

 

2,689,785

 

 

 

2,352,101

 

 

 

1,385,463

 

 

 

804,047

 

 

 

701,754

 

 

 

2,147,227

 

 

 

446,231

 


 

 

Home BancShares, Inc.

Non-GAAP Reconciliations

(Unaudited)

 

 

 

Quarter Ended

 

 

Nine Months Ended

 

 

 

Sep. 30,

 

 

Jun. 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sep. 30,

 

 

Sep. 30,

 

 

Sep. 30,

 

(Dollars in thousands)

 

2021

 

 

2021

 

 

2021

 

 

2020

 

 

2020

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ANNUALIZED RETURN ON AVERAGE COMMON EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average common equity: (A/D)

 

 

10.97

%

 

 

11.92

%

 

 

14.15

%

 

 

12.72

%

 

 

10.97

%

 

 

12.32

%

 

 

7.13

%

Return on average common equity excluding fair

   value adjustment for marketable securities,

   special dividend from equity investment, gain on

   securities, recoveries on historic losses, branch

   write-off expense, outsourced special project expense

   & merger and acquisition expenses: (ROE, as adjusted)

   ((A+C)/D)

 

 

10.87

%

 

 

11.54

%

 

 

11.95

%

 

 

12.23

%

 

 

10.76

%

 

 

11.44

%

 

 

7.08

%

Return on average tangible common equity:

   (A/(D-E))

 

 

17.39

%

 

 

19.12

%

 

 

22.90

%

 

 

20.96

%

 

 

18.29

%

 

 

19.74

%

 

 

11.96

%

Return on average tangible common equity

   excluding intangible amortization: (B/(D-E))

 

 

17.64

%

 

 

19.38

%

 

 

23.16

%

 

 

21.22

%

 

 

18.56

%

 

 

19.99

%

 

 

12.26

%

Return on average tangible common equity excluding fair

   value adjustment for marketable securities, special

   dividend from equity investment, gain on securities,

   recoveries on  historic losses, branch write-off expense,

   outsourced special project expense & merger and

   acquisition expenses: (ROTCE, as adjusted) ((A+C)/(D-E))

 

 

17.23

%

 

 

18.50

%

 

 

19.33

%

 

 

20.15

%

 

 

17.93

%

 

 

18.33

%

 

 

11.89

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income available to common shareholders (A)

 

$

74,992

 

 

$

79,070

 

 

$

91,602

 

 

$

81,794

 

 

$

69,320

 

 

$

245,664

 

 

$

132,654

 

Earnings excluding intangible amortization (B)

 

 

76,047

 

 

 

80,125

 

 

 

92,657

 

 

 

82,843

 

 

 

70,369

 

 

 

248,829

 

 

 

135,922

 

Adjustments after-tax (C)

 

 

(695

)

 

 

(2,562

)

 

 

(14,244

)

 

 

(3,155

)

 

 

(1,352

)

 

 

(17,501

)

 

 

(851

)

Average common equity (D)

 

 

2,710,953

 

 

 

2,660,147

 

 

 

2,625,618

 

 

 

2,557,251

 

 

 

2,513,792

 

 

 

2,665,886

 

 

 

2,485,051

 

Average goodwill, core deposits & other intangible assets (E)

 

 

1,000,175

 

 

 

1,001,598

 

 

 

1,003,011

 

 

 

1,004,432

 

 

 

1,005,864

 

 

 

1,001,585

 

 

 

1,004,065

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EFFICIENCY RATIO & P5NR

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio: ((D-F)/(B+C+E))

 

 

42.26

%

 

 

41.09

%

 

 

36.60

%

 

 

39.64

%

 

 

39.56

%

 

 

39.86

%

 

 

40.40

%

Efficiency ratio, as adjusted: ((D-F-H)/(B+C+E-G))

 

 

42.29

%

 

 

42.07

%

 

 

40.68

%

 

 

40.67

%

 

 

40.08

%

 

 

41.67

%

 

 

40.25

%

Pre-tax net income to total revenue (net) (A/(B+C))

 

 

56.50

%

 

 

60.42

%

 

 

62.32

%

 

 

59.19

%

 

 

51.32

%

 

 

59.83

%

 

 

33.18

%

Pre-tax, pre-provision, net income (PPNR) (B+C-D)

 

$

98,201

 

 

$

99,390

 

 

$

120,498

 

 

$

107,669

 

 

$

104,377

 

 

$

318,089

 

 

$

299,287

 

P5NR (Pre-tax, pre-provision, profit

   percentage) PPNR to total revenue (net)) (B+C-D)/(B+C)

 

 

56.50

%

 

 

57.66

%

 

 

62.32

%

 

 

59.19

%

 

 

59.28

%

 

 

58.95

%

 

 

58.41

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax net income (A)

 

$

98,201

 

 

$

104,142

 

 

$

120,498

 

 

$

107,669

 

 

$

90,377

 

 

$

322,841

 

 

$

170,034

 

Net interest income (B)

 

 

144,611

 

 

 

141,252

 

 

 

148,088

 

 

 

148,025

 

 

 

146,138

 

 

 

433,951

 

 

 

434,530

 

Non-interest income (C)

 

 

29,209

 

 

 

31,120

 

 

 

45,276

 

 

 

33,885

 

 

 

29,951

 

 

 

105,605

 

 

 

77,901

 

Non-interest expense (D)

 

 

75,619

 

 

 

72,982

 

 

 

72,866

 

 

 

74,241

 

 

 

71,712

 

 

 

221,467

 

 

 

213,144

 

Fully taxable equivalent adjustment (E)

 

 

1,748

 

 

 

1,774

 

 

 

1,821

 

 

 

1,778

 

 

 

1,576

 

 

 

5,343

 

 

 

4,237

 

Amortization of intangibles (F)

 

 

1,421

 

 

 

1,421

 

 

 

1,421

 

 

 

1,421

 

 

 

1,420

 

 

 

4,263

 

 

 

4,423

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value adjustment for marketable securities

 

$

61

 

 

$

1,250

 

 

$

5,782

 

 

$

4,271

 

 

$

(1,350

)

 

$

7,093

 

 

$

(6,249

)

Gain (loss) on OREO

 

 

246

 

 

 

619

 

 

 

401

 

 

 

150

 

 

 

470

 

 

 

1,266

 

 

 

982

 

Gain (loss) on branches, equipment and other assets, net

 

 

(34

)

 

 

(23

)

 

 

(29

)

 

 

217

 

 

 

(27

)

 

 

(86

)

 

 

109

 

Special dividend from equity investment

 

 

2,227

 

 

 

2,200

 

 

 

8,073

 

 

 

-

 

 

 

3,181

 

 

 

12,500

 

 

 

10,185

 

Gain (loss) on securities

 

 

-

 

 

 

-

 

 

 

219

 

 

 

-

 

 

 

-

 

 

 

219

 

 

 

-

 

Recoveries on historic losses

 

 

-

 

 

 

-

 

 

 

5,107

 

 

 

-

 

 

 

-

 

 

 

5,107

 

 

 

-

 

Total non-interest income adjustments (G)

 

$

2,500

 

 

$

4,046

 

 

$

19,553

 

 

$

4,638

 

 

$

2,274

 

 

$

26,099

 

 

$

5,027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Branch write-off expense

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

981

 

Merger and acquisition expenses

 

 

1,006

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,006

 

 

 

711

 

Outsourced special project expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,092

 

Total non-interest expense adjustments (H)

 

$

1,006

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

1,006

 

 

$

2,784

 


 

 

Home BancShares, Inc.

Non-GAAP Reconciliations

(Unaudited)

 

 

 

Quarter Ended

 

 

Nine Months Ended

 

 

 

Sep. 30,

 

 

Jun. 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sep. 30,

 

 

Sep. 30,

 

 

Sep. 30,

 

(Dollars in thousands)

 

2021

 

 

2021

 

 

2021

 

 

2020

 

 

2020

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ANNUALIZED NET INTEREST MARGIN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin: (A/C)

 

 

3.60

%

 

 

3.61

%

 

 

4.02

%

 

 

4.00

%

 

 

3.92

%

 

 

3.74

%

 

 

4.08

%

Net interest margin, excluding PPP loans:

   (B/D)

 

 

3.43

%

 

 

3.54

%

 

 

3.87

%

 

 

3.97

%

 

 

3.98

%

 

 

3.61

%

 

 

4.12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income - FTE (A)

 

$

146,359

 

 

$

143,062

 

 

$

149,945

 

 

$

149,803

 

 

$

147,714

 

 

$

439,294

 

 

$

438,767

 

PPP loan interest & discount accretion

   income

 

 

10,162

 

 

 

7,802

 

 

 

11,878

 

 

 

8,841

 

 

 

5,943

 

 

 

29,842

 

 

 

10,393

 

Net interest income - FTE, excluding

   PPP loans (B)

 

$

136,197

 

 

$

135,260

 

 

$

138,067

 

 

$

140,962

 

 

$

141,771

 

 

$

409,452

 

 

$

428,374

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average interest-earning assets (C)

 

$

16,110,526

 

 

$

15,892,519

 

 

$

15,118,940

 

 

$

14,900,381

 

 

$

14,975,146

 

 

$

15,710,960

 

 

$

14,361,865

 

Average PPP loans

 

 

371,523

 

 

 

581,371

 

 

 

633,790

 

 

 

775,861

 

 

 

821,977

 

 

 

525,941

 

 

 

470,595

 

Average interest-earning assets, excluding

   PPP loans (D)

 

$

15,739,003

 

 

$

15,311,148

 

 

$

14,485,150

 

 

$

14,124,520

 

 

$

14,153,169

 

 

$

15,185,019

 

 

$

13,891,270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

 

 

 

 

 

 

 

 

 

Sep. 30,

 

 

Jun. 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sep. 30,

 

 

 

 

 

 

 

 

 

 

 

2021

 

 

2021

 

 

2021

 

 

2020

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TANGIBLE BOOK VALUE PER

COMMON SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share: (A/B)

 

$

16.68

 

 

$

16.39

 

 

$

16.02

 

 

$

15.78

 

 

$

15.38

 

 

 

 

 

 

 

 

 

Tangible book value per common share:

    ((A-C-D)/B)

 

 

10.59

 

 

 

10.31

 

 

 

9.95

 

 

 

9.70

 

 

 

9.30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity (A)

 

$

2,736,062

 

 

$

2,696,189

 

 

$

2,645,204

 

 

$

2,605,758

 

 

$

2,540,799

 

 

 

 

 

 

 

 

 

End of period common shares outstanding

   (B)

 

 

164,008

 

 

 

164,488

 

 

 

165,141

 

 

 

165,095

 

 

 

165,163

 

 

 

 

 

 

 

 

 

Goodwill (C)

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

 

 

 

 

 

 

 

 

Core deposit and other intangibles (D)

 

 

26,466

 

 

 

27,886

 

 

 

29,307

 

 

 

30,728

 

 

 

32,149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TANGIBLE COMMON EQUITY

TO TANGIBLE ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets: (B/A)

 

 

15.40

%

 

 

15.30

%

 

 

15.34

%

 

 

15.89

%

 

 

15.35

%

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets:

    ((B-C-D)/(A-C-D))

 

 

10.36

%

 

 

10.20

%

 

 

10.12

%

 

 

10.41

%

 

 

9.88

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets (A)

 

$

17,765,056

 

 

$

17,627,192

 

 

$

17,240,241

 

 

$

16,398,804

 

 

$

16,549,758

 

 

 

 

 

 

 

 

 

Total stockholders' equity (B)

 

 

2,736,062

 

 

 

2,696,189

 

 

 

2,645,204

 

 

 

2,605,758

 

 

 

2,540,799

 

 

 

 

 

 

 

 

 

Goodwill (C)

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

 

 

 

 

 

 

 

 

Core deposit and other intangibles (D)

 

 

26,466

 

 

 

27,886

 

 

 

29,307

 

 

 

30,728

 

 

 

32,149